Consolidated income statement
MSEK |
Note |
2021 |
2022 |
|---|---|---|---|
Continuing operations |
|
|
|
Revenue |
85,700 |
112,332 |
|
Cost of goods and services sold |
|
–48,995 |
–66,962 |
Gross profit |
|
36,705 |
45,370 |
|
|
|
|
Selling expenses |
|
–10,690 |
–14,635 |
Administrative expenses |
|
–5,022 |
–7,918 |
Research and development expenses |
–3,468 |
–4,185 |
|
Share of results of associates and joint ventures |
|
–4 |
6 |
Other operating income |
931 |
1,894 |
|
Other operating expenses |
–1,177 |
–1,940 |
|
Operating profit |
17,275 |
18,592 |
|
|
|
|
|
Financial income |
|
585 |
936 |
Financial expenses |
|
–1,043 |
–1,790 |
Net financial items |
–457 |
–854 |
|
|
|
|
|
Profit before tax |
|
16,818 |
17,738 |
Income tax |
–3,731 |
–4,884 |
|
Profit for the year, continuing operations |
13,087 |
12,854 |
|
|
|
|
|
Profit (loss) for the year, discontinued operations |
1,397 |
–1,628 |
|
Profit for the year, Group total |
14,484 |
11,225 |
|
|
|
|
|
Profit for the year attributable to: |
|
|
|
Owners of the Parent Company |
|
14,461 |
11,212 |
Non-controlling interests |
|
23 |
13 |
|
|
|
|
Basic earnings per share, SEK |
|
|
|
Continuing operations |
|
10.41 |
10.25 |
Discontinued operations |
|
1.12 |
–1.30 |
Group total |
|
11.53 |
8.95 |
|
|
|
|
Diluted earnings per share, SEK |
|
|
|
Continuing operations |
|
10.40 |
10.24 |
Discontinued operations |
|
1.12 |
–1.30 |
Group total |
|
11.52 |
8.94 |
|
|
|
|
Consolidated statement of comprehensive income |
|
|
|
Profit for the year |
|
14,484 |
11,225 |
|
|
|
|
Other comprehensive income |
|
|
|
Items that cannot be reclassified to profit/loss for the year |
|
|
|
Actuarial gains (losses) on defined-benefit pension plans |
2,492 |
3,405 |
|
Tax relating to items that cannot be reclassified |
–501 |
–786 |
|
Total items that will not be reclassified to profit or loss |
|
1,991 |
2,620 |
|
|
|
|
Items that can be reclassified to profit (loss) for the year |
|
|
|
Translation differences during the year |
|
3,846 |
7,616 |
Fair-value changes in cash-flow hedges |
|
48 |
–98 |
Tax related to fair-value changes in cash-flow hedges |
–11 |
34 |
|
Total items that may be reclassified subsequently to profit or loss |
|
3,882 |
7,552 |
|
|
|
|
Total other comprehensive income for the year |
|
5,873 |
10,172 |
Total comprehensive income |
|
20,357 |
21,398 |
|
|
|
|
Total comprehensive income for the year attributable to: |
|
|
|
Owners of the Parent Company |
|
20,323 |
21,385 |
Non-controlling interests |
|
34 |
13 |